Financhill
Sell
47

CAKE Quote, Financials, Valuation and Earnings

Last price:
$55.17
Seasonality move :
-1.32%
Day range:
$54.43 - $55.81
52-week range:
$33.50 - $57.32
Dividend yield:
1.96%
P/E ratio:
17.29x
P/S ratio:
0.75x
P/B ratio:
8.05x
Volume:
1.2M
Avg. volume:
1.3M
1-year change:
43.45%
Market cap:
$2.7B
Revenue:
$3.6B
EPS (TTM):
$3.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $2.9B $3.3B $3.4B $3.6B
Revenue Growth (YoY) -20.12% 47.62% 12.83% 4.13% 4.13%
 
Cost of Revenues $1.2B $1.7B $2B $2B $2.1B
Gross Profit $746.3M $1.2B $1.3B $1.4B $1.5B
Gross Profit Margin 37.63% 41.05% 38.76% 40.94% 42.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $157.6M $186.1M $205.8M $217.4M $228.7M
Other Inc / (Exp) -$228.6M -$51.4M -$60.1M -$64.9M -$40.7M
Operating Expenses $865.1M $1.1B $1.2B $1.2B $1.3B
Operating Income -$118.8M $133.7M $100.5M $175.1M $221.9M
 
Net Interest Expenses $8.6M $10.7M $7.5M $10.2M $10.1M
EBT. Incl. Unusual Items -$356M $71.6M $32.9M $100M $171M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$102.7M -$753K -$10.2M -$1.3M $14.3M
Net Income to Company -$253.4M $72.4M $43.1M $101.4M $156.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$253.4M $72.4M $43.1M $101.4M $156.8M
 
Basic EPS (Cont. Ops) -$6.32 $1.03 $0.87 $2.10 $3.28
Diluted EPS (Cont. Ops) -$6.32 $1.01 $0.86 $2.07 $3.20
Weighted Average Basic Share $43.9M $47.5M $49.8M $48.3M $47.8M
Weighted Average Diluted Share $43.9M $48.5M $50.4M $49.1M $49M
 
EBITDA -$256M $172M $132.8M $203.3M $282.6M
EBIT -$347.4M $82.3M $40.4M $110.2M $181.2M
 
Revenue (Reported) $2B $2.9B $3.3B $3.4B $3.6B
Operating Income (Reported) -$118.8M $133.7M $100.5M $175.1M $221.9M
Operating Income (Adjusted) -$347.4M $82.3M $40.4M $110.2M $181.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $627.4M $793.7M $866.1M $891.2M $927.2M
Revenue Growth (YoY) 2% 26.5% 9.12% 2.9% 4.04%
 
Cost of Revenues $365.6M $484.3M $517.8M $524.2M $533.3M
Gross Profit $261.8M $309.4M $348.4M $367M $393.9M
Gross Profit Margin 41.73% 38.99% 40.22% 41.18% 42.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44.4M $49.1M $54.1M $60.4M $59.9M
Other Inc / (Exp) -$5M -$2.9M -$6.5M -$8.1M -$24.6M
Operating Expenses $248M $278.3M $308M $318.7M $332.4M
Operating Income $13.8M $31.2M $40.4M $48.4M $61.4M
 
Net Interest Expenses $2.7M $1.5M $1.9M $2.8M $2.3M
EBT. Incl. Unusual Items $6.2M $26.9M $32M $37.5M $34.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $3.7M $4M $4.3M $1.5M
Net Income to Company $3.9M $23.2M $28.1M $33.2M $32.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.9M $23.2M $28.1M $33.2M $32.9M
 
Basic EPS (Cont. Ops) -$0.03 $0.46 $0.58 $0.70 $0.69
Diluted EPS (Cont. Ops) -$0.03 $0.45 $0.56 $0.68 $0.67
Weighted Average Basic Share $44.2M $50.3M $48.7M $47.7M $47.5M
Weighted Average Diluted Share $44.2M $51M $49.8M $48.7M $49.3M
 
EBITDA $30.9M $49.8M $56.9M $65.1M $62.9M
EBIT $8.8M $28.3M $33.9M $40.3M $36.8M
 
Revenue (Reported) $627.4M $793.7M $866.1M $891.2M $927.2M
Operating Income (Reported) $13.8M $31.2M $40.4M $48.4M $61.4M
Operating Income (Adjusted) $8.8M $28.3M $33.9M $40.3M $36.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2B $3.1B $3.4B $3.5B $3.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.8B $2.1B $2B $2.1B
Gross Profit $770.9M $1.2B $1.3B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $158.1M $190.8M $210.7M $223.7M $228.3M
Other Inc / (Exp) -$41.8M -$49.2M -$63.8M -$66.5M -$56.3M
Operating Expenses $877.6M $1.1B $1.2B $1.2B $1.3B
Operating Income -$106.7M $151M $109.7M $183.1M $234.9M
 
Net Interest Expenses $9.8M $9.5M $7.9M $11.1M $10.7M
EBT. Incl. Unusual Items -$158.3M $92.3M $38.1M $105.5M $168M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$45M $662K -$9.9M -$992K $11.5M
Net Income to Company -$113.3M $91.7M $48M $106.5M $156.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$113.3M $91.7M $48M $106.5M $156.5M
 
Basic EPS (Cont. Ops) -$3.25 $1.53 $0.97 $2.22 $3.28
Diluted EPS (Cont. Ops) -$3.25 $1.50 $0.94 $2.18 $3.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$269.4M $190.9M $139.8M $211.5M $281.4M
EBIT -$359.2M $101.8M $46M $116.6M $178.7M
 
Revenue (Reported) $2B $3.1B $3.4B $3.5B $3.6B
Operating Income (Reported) -$106.7M $151M $109.7M $183.1M $234.9M
Operating Income (Adjusted) -$359.2M $101.8M $46M $116.6M $178.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $627.4M $793.7M $866.1M $891.2M $927.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $365.6M $484.3M $517.8M $524.2M $533.3M
Gross Profit $261.8M $309.4M $348.4M $367M $393.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44.4M $49.1M $54.1M $60.4M $59.9M
Other Inc / (Exp) -$5M -$2.9M -$6.5M -$8.1M -$24.6M
Operating Expenses $248M $278.3M $308M $318.7M $332.4M
Operating Income $13.8M $31.2M $40.4M $48.4M $61.4M
 
Net Interest Expenses $2.7M $1.5M $1.9M $2.8M $2.3M
EBT. Incl. Unusual Items $6.2M $26.9M $32M $37.5M $34.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $3.7M $4M $4.3M $1.5M
Net Income to Company $3.9M $23.2M $28.1M $33.2M $32.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.9M $23.2M $28.1M $33.2M $32.9M
 
Basic EPS (Cont. Ops) -$0.03 $0.46 $0.58 $0.70 $0.69
Diluted EPS (Cont. Ops) -$0.03 $0.45 $0.56 $0.68 $0.67
Weighted Average Basic Share $44.2M $50.3M $48.7M $47.7M $47.5M
Weighted Average Diluted Share $44.2M $51M $49.8M $48.7M $49.3M
 
EBITDA $30.9M $49.8M $56.9M $65.1M $62.9M
EBIT $8.8M $28.3M $33.9M $40.3M $36.8M
 
Revenue (Reported) $627.4M $793.7M $866.1M $891.2M $927.2M
Operating Income (Reported) $13.8M $31.2M $40.4M $48.4M $61.4M
Operating Income (Adjusted) $8.8M $28.3M $33.9M $40.3M $36.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $154.1M $189.6M $114.8M $56.3M $84.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $39.3M $42.8M $55.6M $57.7M $64.5M
Prepaid Expenses $35.3M $36.4M $48.4M $63.1M $54.7M
Other Current Assets -- -- -- -- --
Total Current Assets $341.4M $405.6M $345.8M $300.8M $333.3M
 
Property Plant And Equipment $2B $2B $2B $2.1B $2.2B
Long-Term Investments -- -- -- -- --
Goodwill $1.5M $1.5M $1.5M $1.5M $1.5M
Other Intangibles $251.7M $250.3M $250.1M $250.3M $250.3M
Other Long-Term Assets $6M $7.6M $8.1M $8.5M $9.6M
Total Assets $2.7B $2.8B $2.8B $2.8B $3B
 
Accounts Payable $58.4M $54.1M $66.6M $63.2M $62.1M
Accrued Expenses $142.7M $176.5M $168.2M $190.4M $213.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $132.5M $131.8M $139.1M $134.9M $157.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $586.1M $636.3M $656.7M $660.7M $711.4M
 
Long-Term Debt $280M $466M $468M $470M $452.1M
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.5B $2.5B $2.5B $2.6B
 
Common Stock $219.2M $1.1M $1.1M $1.1M $1.1M
Other Common Equity Adj -$3.8M -$287K -$982K -$694K -$1.6M
Common Equity $288.7M $330.2M $292M $318.1M $443.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $506.9M $330.2M $292M $318.1M $443.5M
 
Total Liabilities and Equity $2.7B $2.8B $2.8B $2.8B $3B
Cash and Short Terms $154.1M $189.6M $114.8M $56.3M $84.2M
Total Debt $280M $466M $468M $470M $452.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $181.3M $183.6M $116.2M $60.2M $135.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $57.8M $66.5M $68.5M $75.6M $82.9M
Inventory $39M $46.7M $59M $65.5M $66.9M
Prepaid Expenses $30.7M $33.7M $48.4M $62.5M $55.1M
Other Current Assets -- -- -- -- --
Total Current Assets $343.8M $367.3M $313.6M $283.6M $361.1M
 
Property Plant And Equipment $2B $2B $2B $2.1B $2.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $131.9M $149.5M $163.4M $198.2M $209.7M
Total Assets $2.7B $2.8B $2.7B $2.8B $3.1B
 
Accounts Payable $56M $61.7M $57M $61.4M $63.6M
Accrued Expenses $203.2M $202.2M $237.3M $249.5M $272.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $132.5M $145M $140.5M $147.4M $148M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $558M $594.4M $626.7M $654.5M $683.9M
 
Long-Term Debt $280M $466.5M $468.5M $470.6M $627.3M
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.4B $2.4B $2.5B $2.8B
 
Common Stock $214.5M $1.1M $1.1M $1.1M $1.1M
Other Common Equity Adj -$1.9M -$32K -$835K -$947K -$1.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $530M $355.3M $299.8M $332.4M $339.4M
 
Total Liabilities and Equity $2.7B $2.8B $2.7B $2.8B $3.1B
Cash and Short Terms $181.3M $183.6M $116.2M $60.2M $135.4M
Total Debt $280M $466.5M $468.5M $470.6M $627.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$253.4M $72.4M $43.1M $101.4M $156.8M
Depreciation & Amoritzation $91.4M $89.7M $92.4M $93.1M $101.5M
Stock-Based Compensation $21.4M $23M $24.4M $25.8M $30M
Change in Accounts Receivable $15.1M -$24.8M -$12.3M -$98K -$1.7M
Change in Inventories $7.9M -$3.5M -$12.7M -$2.1M -$6.9M
Cash From Operations $2.9M $213M $161.9M $218.4M $268.3M
 
Capital Expenditures $50.9M $67.5M $113.1M $153.2M $161.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$50.9M -$68.6M -$112.8M -$153.5M -$161.1M
 
Dividends Paid (Ex Special Dividend) -$15.8M -$19M -$42.3M -$53.2M -$53M
Special Dividend Paid
Long-Term Debt Issued $90M $345M $130M $15M --
Long-Term Debt Repaid -$100M -$150M -$130M -$15M -$20M
Repurchase of Common Stock -$3.6M -$449.5M -$63.1M -$46.1M -$18.2M
Other Financing Activities -$27.5M -$35.1M -$18.3M -$24.2M --
Cash From Financing $143.7M -$108.8M -$123.6M -$123.5M -$78.8M
 
Beginning Cash (CF) $58.4M $154.1M $189.6M $114.8M $56.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $95.7M $35.6M -$74.5M -$58.6M $28.4M
Ending Cash (CF) $154.1M $189.6M $114.8M $56.3M $84.2M
 
Levered Free Cash Flow -$48M $145.5M $48.8M $65.2M $106.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.9M $23.2M $28.1M $33.2M $32.9M
Depreciation & Amoritzation $22M $21.5M $23M $24.8M $26.1M
Stock-Based Compensation $5.4M $5.5M $5.9M $7.6M $7.6M
Change in Accounts Receivable $15.5M $34.3M $38M $31.1M $32.3M
Change in Inventories $408K -$3.8M -$3.4M -$7.8M -$2.4M
Cash From Operations $21.6M $33.5M $65M $66.7M $78.9M
 
Capital Expenditures $7.7M $29.2M $38.1M $37.3M $43.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.7M -$28.6M -$38.2M -$37.4M -$43.4M
 
Dividends Paid (Ex Special Dividend) -$2.2M -- -$13.2M -$12.8M -$12.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $575M
Long-Term Debt Repaid -- -- -- -- -$399.8M
Repurchase of Common Stock -$4M -$3.9M -$12.4M -$12.5M -$141.4M
Other Financing Activities -- -$7.2M -- -- -$16.5M
Cash From Financing $14.3M -$11M -$25.6M -$25.3M $15.7M
 
Beginning Cash (CF) $154.1M $189.6M $114.8M $56.3M $84.2M
Foreign Exchange Rate Adjustment $38K $91K $72K -$143K $6K
Additions / Reductions $27.2M -$6.2M $1.3M $4.1M $51.2M
Ending Cash (CF) $181.3M $183.6M $116.2M $60.2M $135.4M
 
Levered Free Cash Flow $13.9M $4.3M $26.9M $29.4M $35.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$113.3M $91.7M $48M $106.5M $156.5M
Depreciation & Amoritzation $89.9M $89.2M $93.8M $94.9M $102.8M
Stock-Based Compensation $21.3M $23.1M $24.8M $27.5M $29.9M
Change in Accounts Receivable -$7.6M -$6M -$8.5M -$7M -$539K
Change in Inventories $8.9M -$7.7M -$12.3M -$6.5M -$1.4M
Cash From Operations $57.5M $224.9M $193.4M $220.1M $280.5M
 
Capital Expenditures $42.7M $89.1M $122.1M $152.4M $167.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$43.7M -$88.5M -$122.3M -$152.7M -$167.1M
 
Dividends Paid (Ex Special Dividend) -$2.2M -$16.8M -$55.5M -$52.8M -$52.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$5M -$449.5M -$71.6M -$46.2M -$147.1M
Other Financing Activities -- -$42.3M -- -- --
Cash From Financing $86.2M -$134.2M -$138.2M -$123.3M -$37.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $100.1M $2.2M -$67M -$55.9M $75.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $14.8M $135.8M $71.4M $67.7M $113.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.9M $23.2M $28.1M $33.2M $32.9M
Depreciation & Amoritzation $22M $21.5M $23M $24.8M $26.1M
Stock-Based Compensation $5.4M $5.5M $5.9M $7.6M $7.6M
Change in Accounts Receivable $15.5M $34.3M $38M $31.1M $32.3M
Change in Inventories $408K -$3.8M -$3.4M -$7.8M -$2.4M
Cash From Operations $21.6M $33.5M $65M $66.7M $78.9M
 
Capital Expenditures $7.7M $29.2M $38.1M $37.3M $43.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.7M -$28.6M -$38.2M -$37.4M -$43.4M
 
Dividends Paid (Ex Special Dividend) -$2.2M -- -$13.2M -$12.8M -$12.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $575M
Long-Term Debt Repaid -- -- -- -- -$399.8M
Repurchase of Common Stock -$4M -$3.9M -$12.4M -$12.5M -$141.4M
Other Financing Activities -- -$7.2M -- -- -$16.5M
Cash From Financing $14.3M -$11M -$25.6M -$25.3M $15.7M
 
Beginning Cash (CF) $154.1M $189.6M $114.8M $56.3M $84.2M
Foreign Exchange Rate Adjustment $38K $91K $72K -$143K $6K
Additions / Reductions $27.2M -$6.2M $1.3M $4.1M $51.2M
Ending Cash (CF) $181.3M $183.6M $116.2M $60.2M $135.4M
 
Levered Free Cash Flow $13.9M $4.3M $26.9M $29.4M $35.6M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock